investorscraft@gmail.com

Intrinsic ValueDongjiang Environmental Company Limited (002672.SZ)

Previous Close$4.79
Intrinsic Value
Upside potential
Previous Close
$4.79

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Dongjiang Environmental operates as a comprehensive environmental service provider in China, focusing on waste management solutions across industrial and municipal sectors. The company generates revenue through multiple streams including waste recycling, treatment and disposal services, renewable energy utilization, and environmental engineering projects. Its operations span seven distinct segments, creating an integrated approach to environmental protection that addresses the full waste lifecycle from collection to resource recovery. This diversified model positions the company within China's growing environmental sector, which is driven by increasing regulatory requirements and urbanization trends. Dongjiang Environmental maintains a significant presence in Southern China with its Shenzhen headquarters, leveraging its long-standing industry experience since 1999 to serve both industrial clients and municipal authorities. The company's comprehensive service portfolio allows it to capture value across different waste streams while addressing China's pressing environmental challenges through technologically advanced solutions. Its market position reflects a specialized operator with scale in waste processing capabilities, though it operates in a competitive landscape with evolving regulatory frameworks and technological demands.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.49 billion for the period but experienced significant financial challenges with a net loss of CNY 804 million. This substantial loss, reflected in negative diluted EPS of CNY 0.72, indicates considerable pressure on profitability margins. Operating cash flow remained positive at CNY 138 million, though capital expenditures of CNY 207 million exceeded operating cash generation, suggesting ongoing investment requirements despite current profitability constraints.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The negative earnings per share of CNY 0.72 reflects operational challenges in converting revenue to bottom-line profitability. Capital efficiency metrics are under pressure as evidenced by capital expenditures that surpassed operating cash flow, indicating potential challenges in generating adequate returns on invested capital in the current operating environment.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 1.07 billion against total debt of CNY 5.59 billion, indicating a leveraged financial structure. The debt-to-equity ratio appears elevated, though the cash reserves provide some liquidity buffer. The balance sheet structure suggests significant financial obligations that may require careful management given the current loss-making operational profile.

Growth Trends And Dividend Policy

No dividend distribution occurred during the period, consistent with the company's loss-making position. Growth trends appear challenged by the current profitability situation, though the company continues to operate across multiple environmental service segments. The capital expenditure level indicates ongoing investment in operations despite financial headwinds, suggesting a focus on maintaining operational capabilities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.82 billion, the market valuation reflects the company's challenging financial performance. The beta of 0.293 suggests lower volatility compared to the broader market, potentially indicating investor perception of stable underlying business characteristics despite current earnings challenges. Valuation metrics likely incorporate expectations for operational improvement given the essential nature of environmental services.

Strategic Advantages And Outlook

The company's strategic position benefits from China's ongoing environmental protection initiatives and regulatory framework. Its diversified service portfolio across waste management segments provides revenue stability, though current profitability challenges require attention. The outlook depends on operational improvements and potential industry consolidation opportunities in China's evolving environmental sector, where regulatory support for waste management continues to develop.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount